Income Breakdown
| TV Revenue | $120K |
| TV Placement Bonus | $43K |
| Matchday Revenue | $515 |
| Sponsorship | $1K |
| Merchandising | $40K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $26K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $369K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $117K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2026 |
$231K |
$512K |
$-281K |
$-426K |
| Oct 2026 |
$254K |
$613K |
$-359K |
$-145K |
| Sep 2026 |
$187K |
$227K |
$-40K |
$214K |
| Aug 2026 |
$0 |
$0 |
$0 |
$254K |